Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.94% first-year return on $138k initial cash invested.
-8.94%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$4,013
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,013
Total Expenses
$5,042
Mortgage P&I
80%
$3,221
Property Taxes
14%
$562
Home Insurance
5%
$215
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0